[VITROX] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -3.83%
YoY- 45.72%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 119,613 133,331 185,277 129,882 90,291 88,956 77,312 7.53%
PBT 18,848 35,008 48,423 31,957 21,941 24,925 22,274 -2.74%
Tax -1,833 -2,151 1,447 -1,284 -876 -1,309 -2,014 -1.55%
NP 17,015 32,857 49,870 30,673 21,065 23,616 20,260 -2.86%
-
NP to SH 17,230 32,995 50,024 30,696 21,065 23,616 20,260 -2.66%
-
Tax Rate 9.73% 6.14% -2.99% 4.02% 3.99% 5.25% 9.04% -
Total Cost 102,598 100,474 135,407 99,209 69,226 65,340 57,052 10.26%
-
Net Worth 977,280 909,646 762,170 600,862 503,540 437,359 350,422 18.62%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 31,454 18,648 13,189 18,823 14,105 -
Div Payout % - - 62.88% 60.75% 62.61% 79.71% 69.62% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 977,280 909,646 762,170 600,862 503,540 437,359 350,422 18.62%
NOSH 945,420 944,688 944,565 472,116 471,038 470,582 470,175 12.33%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 14.23% 24.64% 26.92% 23.62% 23.33% 26.55% 26.21% -
ROE 1.76% 3.63% 6.56% 5.11% 4.18% 5.40% 5.78% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 12.65 14.11 19.62 27.51 19.17 18.90 16.44 -4.26%
EPS 1.82 3.49 5.30 6.50 4.47 5.02 4.31 -13.37%
DPS 0.00 0.00 3.33 3.95 2.80 4.00 3.00 -
NAPS 1.0337 0.9629 0.8069 1.2727 1.069 0.9294 0.7453 5.59%
Adjusted Per Share Value based on latest NOSH - 472,116
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 12.65 14.10 19.60 13.74 9.55 9.41 8.18 7.52%
EPS 1.82 3.49 5.29 3.25 2.23 2.50 2.14 -2.66%
DPS 0.00 0.00 3.33 1.97 1.40 1.99 1.49 -
NAPS 1.0337 0.9622 0.8062 0.6356 0.5326 0.4626 0.3707 18.62%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 7.58 7.98 8.20 14.94 7.13 7.18 5.35 -
P/RPS 59.91 56.54 41.80 54.31 37.20 37.98 32.54 10.69%
P/EPS 415.92 228.48 154.83 229.78 159.44 143.07 124.16 22.29%
EY 0.24 0.44 0.65 0.44 0.63 0.70 0.81 -18.33%
DY 0.00 0.00 0.41 0.26 0.39 0.56 0.56 -
P/NAPS 7.33 8.29 10.16 11.74 6.67 7.73 7.18 0.34%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 25/04/24 27/04/23 27/04/22 22/04/21 28/05/20 25/04/19 26/04/18 -
Price 7.62 7.90 7.40 16.08 8.10 7.25 5.09 -
P/RPS 60.23 55.97 37.73 58.45 42.26 38.35 30.96 11.71%
P/EPS 418.11 226.19 139.73 247.32 181.13 144.47 118.12 23.42%
EY 0.24 0.44 0.72 0.40 0.55 0.69 0.85 -18.98%
DY 0.00 0.00 0.45 0.25 0.35 0.55 0.59 -
P/NAPS 7.37 8.20 9.17 12.63 7.58 7.80 6.83 1.27%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment